What Is BX Fair Value?
Blackstone Inc. (BX) fair value estimate using multiple valuation models, updated daily.
As of August 1, 2026, Blackstone Inc. (BX) has a composite fair value estimate of $113.30 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $127.75, suggesting the stock is fair value by 11.3%.
Data as of August 1, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$113.30
vs. current price of $127.75(-11.3%)
How Is BX Fair Value Calculated?
Four independent models estimate what BX is worth. Each uses different inputs and assumptions. The composite blends them by weight.
BX Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$153.07
+19.8%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$108.83
-14.8%Fair Value
Inputs used
BX Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$39.08
-69.4%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$96.71
-24.3%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $127.75 is 19.8% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $6.19B | $5.53B |
| Year 2 | $7.18B | $5.72B |
| Year 3 | $8.34B | $5.93B |
| Year 4 | $9.67B | $6.15B |
| Year 5 | $11.23B | $6.37B |
| Year 6 | $13.03B | $6.60B |
| Year 7 | $15.12B | $6.83B |
| Year 8 | $17.55B | $7.08B |
| Year 9 | $20.37B | $7.34B |
| Year 10 | $23.64B | $7.60B |
| Terminal Value | $254.69B | $81.90B |
What Are BX's Key Financial Metrics?
Earnings & Growth
Current Price
$127.75
EPS (TTM)
$4.47
Forward P/E
17.1
Profit Margin
22.7%
Cash & Balance Sheet
Free Cash Flow
0
EBITDA
0
Book Value
$11.27
Total Debt
14B
What Do Analysts Say About BX?
Low
$119.00
Average
$141.95
High
$184.00
Upside
+11.1%
BX Fair Value FAQ
What is the fair value of BX?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), BX's estimated fair value is $113.30. The stock is currently trading at $127.75, which makes it fair value by our analysis.
How is BX's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is BX overvalued or undervalued?
Based on our analysis, BX is fair value. The current price of $127.75 is 11.3% above our estimated fair value of $113.30.
What do Wall Street analysts say about BX?
21 analysts cover Blackstone Inc. with a consensus rating of "Buy." The average price target is $141.95, ranging from $119.00 to $184.00. This implies 11.1% upside from the current price.